
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 612.6 | 169.2 | 447.9 | 143 | 154.6 | 158.3 | |
COGS | 434.6 | 149.5 | 328 | 150 | 133.6 | 243 | |
Gross Profit | 178.1 | 19.72 | 119.9 | (7.03267) | 154.6 | 152.3 | |
Operating Expenses & Income | |||||||
Operating Income | 76.28 | (163.1) | (45.59) | (196.7) | (220.6) | (216.9) | |
Total Operating Expenses | 101.8 | 182.8 | 165.4 | 189.7 | 375.1 | 392.2 | |
R&D Expenses | 41.89 | 37.2 | 35.06 | 28.08 | 20.93 | 29.94 | |
Selling General & Admin Expenses | 44.93 | 61.77 | 53.81 | 55.46 | 23.2 | 79.22 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.366816) | (3.952536) | (13.07) | (13.52) | (11.8) | (11.02) | |
Interest Income | 5.21954 | 3.360274 | 2.020841 | 1.38702 | 0.60606 | 0.455815 | |
Income Tax Expense | 8.961405 | (23.36) | (8.990223) | (2.582749) | 2.8212 | 2.521656 | |
Net Income | |||||||
Net Income | 69.91 | (139.8) | (47.89) | (193.2) | (222.5) | (207.8) | |
Supplemental | |||||||
EBIT | 84.76 | (160) | (42.31) | (183.7) | (219.6) | - | |
EBITDA | 88.88 | (154.7) | (36.75) | (176.2) | (212.2) | - | |